|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,580,648 | 7,656,959 | 7,466,158 | 8,341,426 | 8,541,514 |
 | I. Cash and cash equivalents |
|
|
737,920 | 162,381 | 167,172 | 706,152 | 143,246 |
 | 1. Cash |
|
|
439,395 | 76,068 | 88,163 | 490,821 | 70,945 |
 | 2. Cash equivalents |
|
|
298,525 | 86,313 | 79,010 | 215,331 | 72,302 |
 | II. Short-term financial investments |
|
|
107 | 107 | 110 | 110 | 257,721 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
107 | 107 | 110 | 110 | 257,721 |
 | III. Short-term receivables |
|
|
2,289,971 | 2,386,559 | 1,782,242 | 1,984,374 | 1,638,341 |
 | 1. Short-term receivables of customers |
|
|
80,994 | 141,222 | 186,382 | 252,252 | 241,571 |
 | 2. Prepayments to suppliers |
|
|
374,023 | 330,102 | 375,597 | 410,845 | 410,272 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
812,620 | 807,396 | 174,078 | 134,140 | |
 | 6. Other short-term receivables |
|
|
1,076,787 | 1,163,851 | 1,102,198 | 1,243,231 | 1,046,476 |
 | 7. Provision for doubtful short-term receivables |
|
|
-54,453 | -56,013 | -56,013 | -56,096 | -59,978 |
 | IV. Inventories |
|
|
3,511,661 | 5,048,069 | 5,407,910 | 5,544,054 | 5,954,443 |
 | 1. Inventories |
|
|
3,524,644 | 5,061,052 | 5,420,892 | 5,557,037 | 5,967,426 |
 | 2. Provision for decline in value of inventories |
|
|
-12,983 | -12,983 | -12,983 | -12,983 | -12,983 |
 | V. Other current assets |
|
|
40,989 | 59,843 | 108,725 | 106,736 | 547,762 |
 | 1. Short-term prepaid expenses |
|
|
10,775 | 27,123 | 85,717 | 72,101 | 103,658 |
 | 2. Deductible VAT |
|
|
29,589 | 32,093 | 21,478 | 34,010 | 52,372 |
 | 3. Taxes and the State Receivables |
|
|
625 | 627 | 1,530 | 625 | 391,732 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,074,098 | 5,503,671 | 6,545,502 | 6,366,187 | 6,886,109 |
 | I. Long-term receivables |
|
|
296,404 | 401,338 | 238,959 | 353,414 | 71,772 |
 | 1. Long-term customer's receivables |
|
|
1,410 | | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
294,993 | 401,338 | 238,959 | 353,414 | 71,772 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
528,756 | 523,836 | 519,034 | 525,583 | 519,827 |
 | 1. Tangible fixed assets |
|
|
523,859 | 519,208 | 514,494 | 520,426 | 514,989 |
 | - Cost |
|
|
653,894 | 655,442 | 653,482 | 668,890 | 667,966 |
 | - Accumulated depreciation |
|
|
-130,035 | -136,234 | -138,988 | -148,464 | -152,977 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,897 | 4,628 | 4,540 | 5,157 | 4,839 |
 | - Cost |
|
|
9,980 | 10,131 | 10,456 | 11,525 | 11,689 |
 | - Accumulated depreciation |
|
|
-5,083 | -5,503 | -5,915 | -6,368 | -6,850 |
 | III. Real Estate Investments |
|
|
313,159 | 310,277 | 307,395 | 304,513 | 301,632 |
 | - Cost |
|
|
350,479 | 350,479 | 350,479 | 350,479 | 350,479 |
 | - Accumulated depreciation |
|
|
-37,320 | -40,202 | -43,084 | -45,965 | -48,847 |
 | IV. Long-term assets in progress |
|
|
3,450,186 | 2,808,771 | 2,753,698 | 2,810,926 | 3,022,214 |
 | 1. Costs of long-term production, business in progress |
|
|
2,017,502 | 1,945,225 | 2,081,543 | 2,123,651 | 2,285,302 |
 | 2. Costs of construction in progress |
|
|
1,432,684 | 863,547 | 672,155 | 687,274 | 736,912 |
 | IV. Long-term financial investments |
|
|
1,336,877 | 1,311,297 | 2,583,575 | 2,238,463 | 2,836,464 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,336,877 | 1,311,297 | 2,583,575 | 2,238,463 | 2,232,607 |
 | 3. Other investments in equity instruments |
|
|
| | | | 340 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 603,517 |
 | V. Total other long-term assets |
|
|
148,716 | 148,151 | 142,840 | 133,289 | 134,200 |
 | 1. Long-term prepaid expenses |
|
|
34,472 | 33,608 | 42,621 | 24,559 | 32,353 |
 | 2. Deferred income tax assets |
|
|
114,245 | 114,544 | 100,219 | 108,730 | 101,847 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
12,654,746 | 13,160,629 | 14,011,660 | 14,707,613 | 15,427,623 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,430,138 | 7,934,791 | 8,660,375 | 9,227,648 | 9,874,713 |
 | I. Current liabilities |
|
|
2,003,055 | 3,361,043 | 2,917,002 | 3,283,500 | 3,953,090 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,219,868 | 2,357,063 | 1,107,125 | 1,292,941 | 1,922,457 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
89,343 | 111,852 | 101,798 | 142,173 | 211,296 |
 | 4. Advances from customers |
|
|
76,339 | 175,222 | 830,020 | 1,044,655 | 1,071,981 |
 | 5. Taxes and other payables to the State Budget |
|
|
19,318 | 36,011 | 55,836 | 147,499 | 11,317 |
 | 6. Payables to employees |
|
|
9,905 | 10,755 | 13,031 | 17,761 | 11,009 |
 | 7. Short-term accrued expenses |
|
|
304,412 | 350,901 | 250,777 | 364,618 | 446,527 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,716 | 4,301 | 9,268 | 7,951 | 3,931 |
 | 11. Other short-term payables |
|
|
238,276 | 271,289 | 508,267 | 225,886 | 234,556 |
 | 12. Provision for short term payables |
|
|
820 | 3,590 | 820 | | |
 | 13. Bonus and welfare fund |
|
|
40,059 | 40,059 | 40,059 | 40,015 | 40,015 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,427,083 | 4,573,748 | 5,743,373 | 5,944,148 | 5,921,622 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
317,246 | 334,818 | 340,040 | 387,744 | 412,984 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
349,887 | 432,147 | 432,147 | 523,017 | 478,128 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,730,715 | 3,775,328 | 4,935,540 | 4,996,187 | 4,986,445 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
25,046 | 30,409 | 31,830 | 36,160 | 43,313 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
4,190 | 1,047 | 3,817 | 1,040 | 752 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,224,608 | 5,225,839 | 5,351,285 | 5,479,965 | 5,552,910 |
 | I. ShareHolder's equity |
|
|
5,224,608 | 5,225,839 | 5,351,285 | 5,479,965 | 5,552,910 |
 | 1. Owner's investment capital |
|
|
3,200,496 | 3,200,496 | 3,200,496 | 3,200,496 | 3,200,496 |
 | 2. Share capital surplus |
|
|
574,657 | 574,657 | 574,657 | 574,657 | 574,657 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
15,178 | 15,178 | 15,178 | 15,178 | 15,178 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
7,589 | 18,389 | 18,389 | 18,389 | 18,389 |
 | 11. After tax undistributed profit |
|
|
1,201,596 | 1,194,700 | 1,312,812 | 1,442,558 | 1,467,713 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,060,809 | 1,050,009 | 1,049,959 | 1,049,959 | 1,440,818 |
 | - Profit after tax undistributed this period |
|
|
140,787 | 144,691 | 262,853 | 392,599 | 26,895 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
225,093 | 222,419 | 229,754 | 228,688 | 276,478 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,654,746 | 13,160,629 | 14,011,660 | 14,707,613 | 15,427,623 |
There is no report.
|
|